| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 785.00 | 8 785.00 | | 8 785.00 |
AH Goodwill | 15 391 988.00 | 11 300 000.00 | 4 091 988.00 | 15 391 988.00 |
AT Other tangible assets | 8 504.00 | 8 504.00 | | 8 504.00 |
BH Other financial assets | 109.00 | | 109.00 | 109.00 |
BJ TOTAL (I) | 21 427 387.00 | 11 326 289.00 | 10 101 097.00 | 21 427 387.00 |
BZ Other receivables | 223 448.00 | | 223 448.00 | 223 448.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 223 448.00 | | 223 448.00 | 223 448.00 |
CO Grand total (0 to V) | 21 650 835.00 | 11 326 289.00 | 10 324 545.00 | 21 650 835.00 |
CU Other investments | 6 018 000.00 | 9 000.00 | 6 009 000.00 | 6 018 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 301 965.00 | 9 301 965.00 | | 9 301 965.00 |
DD Legal reserve (1) | 132 577.00 | 118 007.00 | | 132 577.00 |
DH Retained earnings | 540 971.00 | 264 139.00 | | 540 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 280 650.00 | 291 402.00 | | 280 650.00 |
DL TOTAL (I) | 10 256 163.00 | 9 975 513.00 | | 10 256 163.00 |
DU Loans and Debts from Credit Institutions (3) | 52 433.00 | 73 740.00 | | 52 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 160 000.00 | | |
DX Trade payables and related accounts | 15 930.00 | 9 660.00 | | 15 930.00 |
DY Tax and social security liabilities | 19.00 | 32 149.00 | | 19.00 |
EC TOTAL (IV) | 68 382.00 | 275 549.00 | | 68 382.00 |
EE Grand total (I to V) | 10 324 545.00 | 10 251 062.00 | | 10 324 545.00 |
EG Accrued income and payables due within one year | 50 613.00 | 237 600.00 | | 50 613.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 464.00 | 15 697.00 | | 14 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 099.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 94.00 | |
GF Total Operating Expenses (II) | | | 13 269.00 | |
GG - OPERATING RESULT (I - II) | | | -13 269.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 111 000.00 | |
GL Other interest and similar income | | | 1 117.00 | |
GP Total financial income (V) | | | 301 347.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 000.00 | |
GR Interest and similar expenses | | | 1 285.00 | |
GU Total financial expenses (VI) | | | 10 285.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291 062.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 277 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 858.00 | -2 799.00 | | -2 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 347.00 | 300 282.00 | | 301 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 696.00 | 8 880.00 | | 20 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 280 650.00 | 291 402.00 | | 280 650.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 21 427 387.00 | | | 21 427 387.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 018 109.00 | |
I4 DECREASES Grand Total | | | 21 427 387.00 | |
IO DECREASES Total including other intangible assets | | | 15 400 773.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 504.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 400 773.00 | | | 15 400 773.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 504.00 | | | 8 504.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 018 109.00 | | | 6 018 109.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 195.00 | 94.00 | | 17 195.00 |
PE DEPRECIATION Total including other intangible assets | 8 785.00 | | | 8 785.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 410.00 | 94.00 | | 8 410.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 11 300 000.00 | | | 11 300 000.00 |
7B Total provisions for depreciation | 11 300 000.00 | 9 000.00 | | 11 300 000.00 |
7C Grand total | 11 300 000.00 | 9 000.00 | | 11 300 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 9 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 15 930.00 | 15 930.00 | | 15 930.00 |
UT Other financial assets | 109.00 | | 109.00 | 109.00 |
VC Group and associates | 141 423.00 | 141 423.00 | | 141 423.00 |
VG Loans with a maturity of up to one year at origin | 14 464.00 | 14 464.00 | | 14 464.00 |
VH Loans with a maturity of more than one year at origin | 37 970.00 | 20 200.00 | 17 770.00 | 37 970.00 |
VK Loans repaid during the year | 20 064.00 | | | 20 064.00 |
VM Income taxes | 82 025.00 | 82 025.00 | | 82 025.00 |
VQ Other Taxes, Duties, and Similar Debts | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 557.00 | 223 448.00 | 109.00 | 223 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 382.00 | 50 613.00 | 17 770.00 | 68 382.00 |
